1134 Frays Mountain RdEarlysvilleVA22936
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Earlysville at 1134 Frays Mountain Rd, Earlysville, VA, 22936 generates $3,155/mo in rent and, after a $2,203/mo payment, leaves $465/mo in cash flow. Total monthly income is $3,155/mo, and annual cash flow is $5,574/yr on $149,175 invested. Return on cash invested sits at 23.65% in year one, and rental yield is 8.41% on a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 122.61% and total cumulative return in cash sums $182,898. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,155/mo property income rather than buyer’s personal income.
Single Family
Built in 1965
1.09 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 22936, Earlysville, VA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,504 (100%) |
| Owner Occupied HU | 2,100 (83.9%) |
| Renter Occupied HU | 292 (11.7%) |
| Vacant Housing Units | 112 ( 4.5%) |
| Median Home Value | $643,072 |
| Average Home Value | $706,327 |
Housing Distribution
Address Breakdown
Residential
2,472
Single Family
2,073
Multi-Family
399
Businesses
117
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: NANETTE ALCARO • LONG & FOSTER - CHARLOTTESVILLE
Mls Name: CAAR
Mls Provider:
Mls ID: #666128